Form: 8-K

Current report filing

May 2, 2019

Exhibit 99.1

 

 

http://www.ball.com/ 

 

Ann T. Scott
303-460-3537, ascott@ball.com

Renee Robinson
303-460-2476, rarobins@ball.com

 

logo-rgb-1 in

News Release

For Immediate Release

www.ball.com

 

Investor Contact: Ann T. Scott
303-460-3537, ascott@ball.com

Media Contact: Renee Robinson
303-460-2476, rarobins@ball.com

 

Ball Reports First Quarter Results

 

Highlights

   First quarter U.S. GAAP earnings per diluted share of 34 cents vs. 35 cents in 2018

   First quarter comparable earnings per diluted share of 49 cents vs. 50 cents in 2018

   Year-over-year results include dilutive impact of July 2018 U.S. steel food and steel aerosol business sale

   Global beverage can volumes up 8 percent in first quarter

   Global aluminum aerosol volumes up 4 percent in first quarter

   Aerospace contracted backlog exceeds $2.1 billion; won not booked backlog exceeds $4.9 billion

   Antitrust approval secured for sale of Chinese beverage manufacturing plants

   2019 goals of $2 billion of comparable EBITDA, in excess of $1 billion of free cash flow and returning in   

   excess of $1 billion to shareholders

 

BROOMFIELD, Colo., May 2, 2019 – Ball Corporation (NYSE: BLL) today reported, on a U.S. GAAP basis, first quarter 2019 net earnings attributable to the corporation of $117 million (including the net effect of after-tax charges of $50 million, or 15 cents per diluted share for business consolidation, debt refinancing and other non-comparable costs) or 34 cents per diluted share, on sales of $2.8 billion, compared to $125 million net earnings attributable to the corporation, or 35 cents per diluted share (including the net effect of after-tax charges of $55 million, or 15 cents per diluted share for the U.S. Tax Cuts and Jobs Act, business consolidation and other non-comparable costs), on sales of $2.8 billion in 2018. Ball’s first-quarter 2019 comparable net earnings were $167 million, or 49 cents per diluted share, compared to $180 million, or 50 cents per diluted share in 2018.

Results reflect the sale of the company’s U.S. steel food and steel aerosol business effective July 31, 2018. References to volume data represent units shipped in respective periods. Details of comparable segment earnings, business consolidation activities and other non-comparable items can be found in the notes to the unaudited condensed consolidated financial statements that accompany this news release.

“Growth trends in our packaging and aerospace businesses continue to gain momentum. During the quarter, higher than expected global can demand driven by customers’ shifting mix and new product launches to aluminum packaging helped drive stronger revenue growth. In North America, higher costs related to surplus U.S. aluminum scrap and higher than anticipated plant start-up costs affected first quarter results. We anticipate that these near-term cost pressures will moderate in the second half when new lines complete learning curves and more favorable contractual terms become effective, as well as in 2020 and beyond,” said John A. Hayes, chairman, president and chief executive officer.

1

 


 

“Beverage can growth appears to be accelerating to levels that are stronger and more sustainable than in the past 25 plus years. We welcome the opportunity to support growth for infinitely recyclable aluminum packaging from 11 new beverage can lines and two new extruded aluminum aerosol lines installed across our global plant network since the beginning of 2018. In aerospace, new program awards for Ball’s space hardware and capabilities will drive additional infrastructure investment and hiring to support multiple years of growth.”

 

Beverage Packaging, North and Central America

Beverage packaging, North and Central America, comparable segment operating earnings for the first quarter 2019 were $118 million on sales of $1.1 billion compared to $113 million on sales of $1 billion in the first quarter 2018.

Quarterly results improved due to mid-single digit can volume growth and continued favorable category and specialty can packaging mix shift in the sparkling water, beer, wine, energy and spiked sparkling seltzer categories, and were largely offset by unfavorable U.S. aluminum scrap rates, a challenging ramp up for two of four lines at our new Goodyear, Arizona, facility and incremental costs to serve double-digit specialty can growth.

Throughout 2019, continued volume growth, net fixed cost savings, lower start-up costs, customer product mix and improved aluminum can sheet quality are expected to add significantly to results.

 

Beverage Packaging, South America

Beverage packaging, South America, comparable segment operating earnings for the first quarter of 2019 were $68 million on sales of $441 million, compared to $98 million on sales of $459 million during the same period in 2018.

Low-teens segment volume growth was unable to offset fully the previously disclosed conclusion of the third-party end sales agreement as part of the Rexam acquisition. Industry can demand in South America remains particularly strong as beer customers continue to shift packaging mix from returnable glass to aluminum cans. The company’s new beverage can manufacturing plant in Paraguay is scheduled to begin production in late 2019.

 

Beverage Packaging, Europe

Beverage packaging, Europe, comparable segment operating earnings for the first quarter of 2019 were $64 million on sales of $638 million, compared to $60 million on sales of $609 million in the first quarter 2018.

First quarter segment earnings reflect low double-digit can demand growth across Europe offset by cost inflation, start-up costs and euro earnings translation. Segment volume was driven by packaging mix shift to cans in the water, carbonated soft drink and beer categories and strong growth for energy drinks.  New lines in the company’s existing Widnau, Switzerland, and Belgrade, Serbia, facilities began production in January.

Positive volume momentum continues as certain customers continue to adjust a portion of their packaging mix to aluminum beverage packaging from single-serve plastics, particularly in the United Kingdom.

 

2

 


 

Aerospace

Aerospace comparable segment operating earnings for the first quarter 2019 were $30 million on sales of $328 million, compared to $25 million on sales of $264 million in the first quarter 2018.

Year-to-date the company hired more than 300 people into this business with an additional 600 employees required within the next twelve months. Due to continued growth, our 2018 facility expansions in Westminster and Boulder, Colorado, have been fully utilized and additional infrastructure growth capital will be deployed in late 2019 and 2020. Contracts already won, but not yet booked into current contracted backlog, increased to $4.9 billion. Quarterly year-over-year segment earnings improvement will continue throughout 2019.

 

Non-reportable

Year-over-year results in non-reportable reflect the dilutive impact of the July 31, 2018, sale of the U.S. steel food and steel aerosol business partially offset by mid-single digit volume growth in the company’s retained global aluminum aerosol business driven by strong demand for personal care aluminum aerosol packaging for deodorant, hair care and body sprays. Additional businesses supporting non-reportable include aluminum beverage can manufacturing operations in AMEA and Asia. The company’s announced sale of its Chinese beverage can assets received antitrust approval and the transaction is expected to close in the second half of 2019. Despite the Chinese asset sale, non-reportable results are expected to improve year-over-year in the second half.

 

Outlook

“The company’s financial position is strong, our debt portfolio is well positioned with low, fixed interest rates and our recently amended and extended credit facility provides ample financial flexibility to invest in disciplined growth and return value to shareholders. Given the strength of our cash flow, leverage at optimal levels, last week’s dividend increase and our existing repurchase authorization, the company plans to return in excess of $1 billion to shareholders in 2019 and beyond,” said Scott C. Morrison, senior vice president and chief financial officer.

“Our focus on commercializing sustainable aluminum packaging solutions across our customers’ product categories and leveraging our aerospace capabilities with relevant government customers is translating into additional growth. We will continue to navigate short-term start-up inefficiencies and cost inflation to position Ball for the best long-term outcome in advance of contract renewals. While we still have much work to do to achieve our 2019 financial goals originally laid out in mid-2016, our longer term prospects continue to be bright, and we continue to drive toward our 2019 goals of $2 billion in comparable EBITDA, in excess of $1 billion in free cash flow and exceeding our long-term 10 to 15 percent diluted earnings per share growth goal this year,” Hayes said. 

 

About Ball Corporation

Ball Corporation supplies innovative, sustainable packaging solutions for beverage, personal care and household products customers, as well as aerospace and other technologies and services primarily for the U.S. government. Ball Corporation and its subsidiaries employ 17,500 people worldwide and reported 2018 net sales of $11.6 billion. For more information, visit www.ball.com, or connect with us on Facebook or Twitter.

 

3

 


 

Conference Call Details

Ball Corporation (NYSE: BLL) will hold its first quarter 2019 earnings call today at 9 a.m. Mountain time  (11 a.m. Eastern). The North American toll-free number for the call is 888-222-3241. International callers should dial 303-223-4392. Please use the following URL for a webcast of the live call:

 

https://edge.media-server.com/m6/p/pri3eydh

 

For those unable to listen to the live call, a taped replay will be available from 11 a.m. Mountain time on May 2, 2019, until 11 a.m. Mountain time on May 9, 2019. To access the replay, call 800-633-8284 (North American callers) or 402-977-9140 (international callers) and use reservation number 21920272. A written transcript of the call will be posted within 48 hours of the call’s conclusion to Ball’s website at www.ball.com/investors under “news and presentations.”

 

Forward-Looking Statements

This release contains "forward-looking" statements concerning future events and financial performance. Words such as "expects," "anticipates," "estimates," "believes," "targets," "likely," "positions" and similar expressions typically identify forward-looking statements, which are generally any statements other than statements of historical fact. Such statements are based on current expectations or views of the future and are subject to risks and uncertainties, which could cause actual results or events to differ materially from those expressed or implied. You should therefore not place undue reliance upon any forward-looking statements and any such statements should be read in conjunction with, and, qualified in their entirety by, the cautionary statements referenced below. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Key factors, risks and uncertainties that could cause actual outcomes and results to be different are summarized in filings with the Securities and Exchange Commission, including Exhibit 99 in our Form 10-K, which are available on our website and at www.sec.gov. Additional factors that might affect: a) our packaging segments include product demand fluctuations; availability/cost of raw materials and logistics; competitive packaging, pricing and substitution; changes in climate and weather; footprint adjustments and other manufacturing changes; failure to achieve synergies, productivity improvements or cost reductions; mandatory deposit or other restrictive packaging laws; customer and supplier consolidation, power and supply chain influence; changes in major customer or supplier contracts or a loss of a major customer or supplier; political instability and sanctions; currency controls; changes in foreign exchange or tax rates; and tariffs, trade actions, or other governmental actions in any country affecting goods produced by us or in our supply chain, including imported raw materials, such as pursuant to section 232 of the U.S. Trade Expansion Act of 1962; b) our aerospace segment include funding, authorization, availability and returns of government and commercial contracts; and delays, extensions and technical uncertainties affecting segment contracts; c) the company as a whole include those listed plus: changes in senior management; regulatory action or issues including tax, environmental, health and workplace safety, including U.S. FDA and other actions or public concerns affecting products filled in our containers, or chemicals or substances used in raw materials or in the manufacturing process; technological developments and innovations; litigation; strikes; labor cost changes; rates of return on assets of the company's defined benefit retirement plans; pension changes; uncertainties surrounding geopolitical events and governmental policies both in the U.S. and in other countries, including the U.S. government elections, budget, sequestration and debt limit; reduced cash flow; interest rates affecting our debt; and successful or unsuccessful joint ventures, acquisitions and divestitures, including with respect to the Rexam PLC acquisition and its integration, or the associated divestiture; the effect of the acquisition or the divestiture on our business relationships, operating results and business generally.

# # #

 

 

4

 


 

Condensed Financial Statements (First Quarter 2019)

 

 

Unaudited Condensed Consolidated Statements of Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

March 31,

($ in millions, except per share amounts)

    

 

    

2019

    

2018

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

$

2,785

 

$

2,785

 

 

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

 

 

 

Cost of sales (excluding depreciation and amortization)

 

 

 

 

(2,253)

 

 

(2,237)

Depreciation and amortization

 

 

 

 

(170)

 

 

(180)

Selling, general and administrative

 

 

 

 

(127)

 

 

(112)

Business consolidation and other activities

 

 

 

 

(14)

 

 

(30)

 

 

 

 

 

(2,564)

 

 

(2,559)

 

 

 

 

 

 

 

 

 

Earnings before interest and taxes

 

 

 

 

221

 

 

226

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

(77)

 

 

(73)

Debt refinancing and other costs

 

 

 

 

(4)

 

 

(1)

Total interest expense

 

 

 

 

(81)

 

 

(74)

Earnings before taxes

 

 

 

 

140

 

 

152

Tax (provision) benefit

 

 

 

 

(10)

 

 

(34)

Equity in results of affiliates, net of tax

 

 

 

 

(13)

 

 

 7

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

117

 

 

125

 

 

 

 

 

 

 

 

 

Net earnings attributable to noncontrolling interests

 

 

 

 

 -

 

 

 -

 

 

 

 

 

 

 

 

 

Net earnings attributable to Ball Corporation

 

 

 

$

117

 

$

125

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

Basic

 

 

 

$

0.35

 

$

0.36

Diluted

 

 

 

$

0.34

 

$

0.35

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (000s):

 

 

 

 

 

 

 

 

Basic

 

 

 

 

334,239

 

 

350,215

Diluted

 

 

 

 

342,676

 

 

357,552

5

 


 

Condensed Financial Statements (First Quarter 2019)

 

 

Unaudited Condensed Consolidated Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

March 31,

 

($ in millions)

    

2019

    

2018

 

 

 

 

 

 

 

 

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net earnings

 

$

117

 

$

125

 

Depreciation and amortization

 

 

170

 

 

180

 

Business consolidation and other activities

 

 

14

 

 

30

 

Deferred tax provision (benefit)

 

 

10

 

 

 3

 

Other, net

 

 

47

 

 

 8

 

Changes in working capital

 

 

(487)

 

 

(420)

 

Cash provided by (used in) operating activities

 

 

(129)

 

 

(74)

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

Capital expenditures

 

 

(154)

 

 

(242)

 

Business dispositions

 

 

 -

 

 

(45)

 

Other, net

 

 

(9)

 

 

 3

 

Cash provided by (used in) investing activities

 

 

(163)

 

 

(284)

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

Changes in borrowings, net

 

 

419

 

 

465

 

Net issuances (purchases) of common stock

 

 

(150)

 

 

(35)

 

Dividends

 

 

(34)

 

 

(35)

 

Other, net

 

 

(10)

 

 

(11)

 

Cash provided by (used in) financing activities

 

 

225

 

 

384

 

Effect of currency exchange rate changes on cash, cash equivalents and restricted cash

 

 

11

 

 

 1

 

Change in cash, cash equivalents and restricted cash

 

 

(56)

 

 

27

 

Cash, cash equivalents and restricted cash - beginning of period

 

 

728

 

 

459

 

Cash, cash equivalents and restricted cash - end of period (a)

 

$

672

 

$

486

 


(a)

Includes $63 million of cash and cash equivalents reported in assets held for sale in Ball’s unaudited condensed consolidated balance sheet.

6

 


 

Condensed Financial Statements (First Quarter 2019)

 

 

Unaudited Condensed Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

($ in millions)

 

2019

    

2018

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

603

 

$

477

 

Receivables, net

 

 

1,885

 

 

2,090

 

Inventories, net

 

 

1,275

 

 

1,447

 

Other current assets

 

 

184

 

 

138

 

Assets held for sale

 

 

452

 

 

 8

 

Total current assets

 

 

4,399

 

 

4,160

 

Property, plant and equipment, net

 

 

4,360

 

 

4,727

 

Goodwill

 

 

4,410

 

 

4,970

 

Intangible assets, net

 

 

2,137

 

 

2,432

 

Other assets

 

 

1,617

 

 

1,442

 

 

 

 

 

 

 

 

 

Total assets

 

$

16,923

 

$

17,731

 

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Short-term debt and current portion of long-term debt

 

$

399

 

$

337

 

Payables and other accrued liabilities

 

 

3,463

 

 

3,568

 

Liabilities held for sale

 

 

173

 

 

 -

 

Total current liabilities

 

 

4,035

 

 

3,905

 

Long-term debt

 

 

6,719

 

 

7,131

 

Other long-term liabilities

 

 

2,520

 

 

2,557

 

Equity

 

 

3,649

 

 

4,138

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

16,923

 

$

17,731

 

 

 

 

7

 


 

 

Notes to the Condensed Financial Statements (First Quarter 2019)

 

1. Business Segment Information

Ball’s operations are organized and reviewed by management along its product lines and geographical areas and presented in the four reportable segments outlined below:

 

Beverage packaging, North and Central America:  Consists of operations in the U.S., Canada and Mexico that manufacture and sell metal beverage containers.

 

Beverage packaging, South America: Consists of operations in Brazil, Argentina and Chile that manufacture and sell metal beverage containers.

 

Beverage packaging, Europe:  Consists of operations in numerous countries in Europe, including Russia, that manufacture and sell metal beverage containers.

 

Aerospace: Consists of operations that manufacture and sell aerospace and other related products and the provision of services used in the defense, civil space and commercial space industries.

 

Other consists of non-reportable segments located in Africa, Middle East and Asia (beverage packaging, AMEA) and Asia Pacific (beverage packaging, Asia Pacific) that manufacture and sell metal beverage containers; a non-reportable segment that manufactures and sells aerosol containers, extruded aluminum aerosol containers and aluminum slugs (aerosol packaging); undistributed corporate expenses; intercompany eliminations and other business activities.

 

The company also has investments in operations in Guatemala, Panama, South Korea, the U.S. and Vietnam that are accounted for under the equity method of accounting and, accordingly, those results are not included in segment sales or earnings.

 

8

 


 

 

Notes to the Condensed Financial Statements (First Quarter 2019)

 

1. Business Segment Information (continued)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

($ in millions)

2019

    

2018

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

Beverage packaging, North and Central America

$

1,131

 

$

1,035

 

Beverage packaging, South America

 

441

 

 

459

 

Beverage packaging, Europe

 

638

 

 

609

 

Aerospace

 

328

 

 

264

 

Reportable segment sales

 

2,538

 

 

2,367

 

Other

 

247

 

 

418

 

Net sales

$

2,785

 

$

2,785

 

 

 

 

 

 

 

 

Comparable operating earnings

 

 

 

 

 

 

Beverage packaging, North and Central America

$

118

 

$

113

 

Beverage packaging, South America

 

68

 

 

98

 

Beverage packaging, Europe

 

64

 

 

60

 

Aerospace

 

30

 

 

25

 

Reportable segment comparable operating earnings

 

280

 

 

296

 

 

 

 

 

 

 

 

Other (a)

 

(5)

 

 

 4

 

   Comparable operating earnings

 

275

 

 

300

 

Reconciling items

 

 

 

 

 

 

Business consolidation and other activities

 

(14)

 

 

(30)

 

Amortization of acquired Rexam intangibles

 

(40)

 

 

(44)

 

Earnings before interest and taxes

 

221

 

 

226

 


(b)

Includes undistributed corporate expenses, net, of $23 million and $22 million for the three months ended March 31, 2019 and 2018, respectively.

9

 


 

 

Notes to the Condensed Financial Statements (First Quarter 2019)

 

2. Non-Comparable Items

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

($ in millions)

    

2019

    

2018

 

 

 

 

 

 

 

 

 

Non-comparable items - income (expense)

 

 

 

 

 

 

 

Beverage packaging, North and Central America

 

 

 

 

 

 

 

Business consolidation and other activities

 

 

 

 

 

 

 

Facility closure costs (1)

 

$

(1)

 

$

 5

 

Individually insignificant items

 

 

 -

 

 

(8)

 

Other non-comparable items

 

 

 

 

 

 

 

Amortization of acquired Rexam intangibles

 

 

(8)

 

 

(10)

 

Total beverage packaging, North and Central America

 

 

(9)

 

 

(13)

 

 

 

 

 

 

 

 

 

Beverage packaging, South America

 

 

 

 

 

 

 

Individually insignificant items

 

 

(1)

 

 

 -

 

Other non-comparable items

 

 

 

 

 

 

 

Amortization of acquired Rexam intangibles

 

 

(14)

 

 

(14)

 

Total beverage packaging, South America

 

 

(15)

 

 

(14)

 

 

 

 

 

 

 

 

 

Beverage packaging, Europe

 

 

 

 

 

 

 

Business consolidation and other activities

 

 

 

 

 

 

 

Facility closure costs (2)

 

 

 2

 

 

(10)

 

Individually insignificant items

 

 

(1)

 

 

 -

 

Other non-comparable items

 

 

 

 

 

 

 

Amortization of acquired Rexam intangibles

 

 

(17)

 

 

(18)

 

Total beverage packaging, Europe

 

 

(16)

 

 

(28)

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Business consolidation and other activities

 

 

 

 

 

 

 

Rexam acquisition related compensation arrangements (3)

 

 

(4)

 

 

(11)

 

Transaction related costs for the China business sale (4)

 

 

(13)

 

 

 -

 

Individually insignificant items

 

 

 4

 

 

(6)

 

Other non-comparable items

 

 

 

 

 

 

 

Share of equity method affiliate non-comparable costs (5)

 

 

(12)

 

 

 -

 

Amortization of acquired Rexam intangibles

 

 

(1)

 

 

(2)

 

Debt refinancing and other costs

 

 

(4)

 

 

(1)

 

Total other

 

 

(30)

 

 

(20)

 

 

 

 

 

 

 

 

 

Total business consolidation and other activities

 

 

(14)

 

 

(30)

 

Total other non-comparable items

 

 

(56)

 

 

(45)

 

Total non-comparable items

 

 

(70)

 

 

(75)

 

 

 

 

 

 

 

 

 

Tax effect on business consolidation and other activities

 

 

 5

 

 

 8

 

Tax effect on other non-comparable items

 

 

15

 

 

12

 

Total non-comparable tax items

 

 

20

 

 

20

 

Total non-comparable items, net of tax

 

$

(50)

 

$

(55)

 

 

10

 


 

 

Notes to the Condensed Financial Statements (First Quarter 2019)

 

2. Non-Comparable Items (continued)

 

(1)

In August 2017, the company announced the closure of its beverage can manufacturing facilities in Chatsworth, California, and Longview, Texas, and its beverage end manufacturing facility in Birmingham, Alabama. The Birmingham plant ceased production during the second quarter of 2018, and the Longview and Chatsworth plants ceased production during the third quarter of 2018. In December 2018, the company completed the sale of its closed manufacturing facility in Chatsworth, California. Charges in the first quarter of 2019 and credits in the first quarter of 2018 were the result of updated estimates for the costs of employee severance and benefits and facility shutdown costs.

 

(2)

In the second quarter 2017, the company closed its beverage packaging manufacturing facility in Recklinghausen, Germany. In the fourth quarter of 2018, the company closed its beverage packaging manufacturing facility in San Martino, Italy. Credits in the first quarter of 2019 and charges in the first quarter of 2018 were the result of updated estimates for the costs of employee severance and benefits and facility shutdown costs.

(3)

During the first quarters of 2019 and 2018, the company incurred charges for compensation arrangements associated with the Rexam acquisition and integration.

 

(4)

In December 2018, the company announced an agreement to sell its beverage packaging facilities in China. Charges for the first quarter 2019 were comprised of estimated employee severance costs and professional fees associated with the transaction.  

 

(5)

The company recorded its proportional share of non-comparable costs of its equity method affiliate, Ball Metalpack.  Charges for the first quarter of 2019 are for purchase accounting related intangible amortization and business consolidation costs. These charges were recorded in the line equity in results of affiliates, net of tax in Ball’s unaudited condensed consolidated statements of earnings.

 

3. Non-U.S. GAAP Measures

 

Non-U.S. GAAP Measures – Non-U.S. GAAP measures should not be considered in isolation. They should not be considered superior to, or a substitute for, financial measures calculated in accordance with U.S. GAAP and may not be comparable to similarly titled measures of other companies. Presentations of earnings and cash flows presented in accordance with U.S. GAAP are available in the company's earnings releases and quarterly and annual regulatory filings. Information reconciling forward-looking U.S. GAAP measures to non-U.S. GAAP measures is not available without unreasonable effort.  We have not provided guidance for the most directly comparable U.S. GAAP financial measures, as they are not available without unreasonable effort due to the high variability, complexity and low visibility with respect to certain special items, including restructuring charges, business consolidation and other costs, gains and losses related to acquisition and divestiture of businesses, the ultimate outcome of certain legal or tax proceedings and other non-comparable items.  These items are uncertain, depend on various factors and could be material to our results computed in accordance with U.S. GAAP.

 

Comparable Earnings Before Interest, Taxes, Depreciation and Amortization (Comparable EBITDA), Comparable Operating Earnings, Comparable Net Earnings and Net Debt – Comparable EBITDA is earnings before interest, taxes, depreciation and amortization, business consolidation and other non-comparable costs. Comparable Operating Earnings is earnings before interest, taxes, business consolidation and other non-comparable costs. Comparable Net Earnings is net earnings attributable to Ball Corporation before business consolidation and other non-comparable costs after tax. We use Comparable EBITDA, Comparable Operating Earnings and Comparable Net Earnings internally to evaluate the company's operating performance. Net Debt is total debt less cash and cash equivalents, which are derived directly from the company’s financial statements. Ball management uses Net Debt to Comparable EBITDA and Comparable EBITDA to interest expense as metrics to monitor the credit quality of Ball Corporation. 

Please see the company’s website for further details of the company’s non-U.S. GAAP financial measures at www.ball.com/investors under the “FINANCIALS” tab.

 

11

 


 

 

Notes to the Condensed Financial Statements (First Quarter 2019)

 

3. Non-U.S. GAAP Measures (continued)

 

A summary of the effects of the above transactions on after tax earnings is as follows:

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31,

($ in millions, except per share amounts)

    

2019

    

 

2018

 

 

 

 

 

 

 

 

Net earnings attributable to Ball Corporation

 

$

117

 

 

$

125

Add: Business consolidation and other activities

 

 

14

 

 

 

30

Add: Amortization of acquired Rexam intangibles

 

 

40

 

 

 

44

Add: Share of equity method affiliate non-comparable costs

 

 

12

 

 

 

 -

Add: Debt refinancing and other costs

 

 

 4

 

 

 

 1

Less: Non-comparable taxes

 

 

(20)

 

 

 

(20)

Net earnings attributable to Ball Corporation before above transactions (Comparable Net Earnings)

 

$

167

 

 

$

180

Per diluted share before above transactions

 

$

0.49

 

 

$

0.50

 

 

A summary of the effects of the above transactions on earnings before interest and taxes is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

March 31,

 

($ in millions)

    

2019

 

2018

 

 

 

 

 

 

 

 

 

Net earnings attributable to Ball Corporation

 

$

117

 

$

125

 

Add: Net earnings attributable to noncontrolling interests

 

 

 -

 

 

 -

 

Net earnings

 

 

117

 

 

125

 

Less: Equity in results of affiliates, net of tax

 

 

13

 

 

(7)

 

Add: Tax provision (benefit)

 

 

10

 

 

34

 

Earnings before taxes

 

 

140

 

 

152

 

Add: Total interest expense

 

 

81

 

 

74

 

Earnings before interest and taxes

 

 

221

 

 

226

 

Add: Business consolidation and other activities

 

 

14

 

 

30

 

Add: Amortization of acquired Rexam intangibles

 

 

40

 

 

44

 

  Comparable Operating Earnings

 

$

275

 

$

300

 

 

 

12

 


 

 

Notes to the Condensed Financial Statements (First Quarter 2019)

 

3. Non-U.S. GAAP Measures (continued)

 

A summary of Comparable EBITDA and Net Debt is as follows:

 

 

 

 

 

 

 

Twelve Months Ended

($ in millions, except ratios)

 

March 31, 2019

 

 

 

 

Net earnings attributable to Ball Corporation

 

$

446

Add: Net earnings attributable to noncontrolling interests

 

 

(1)

Net earnings

 

 

445

Less: Equity in results of affiliates, net of tax

 

 

15

Add: Tax provision (benefit)

 

 

161

Earnings before taxes

 

 

621

Add: Total interest expense

 

 

309

  Earnings before interest and taxes (EBIT)

 

 

930

Add: Business consolidation and other activities (a)

 

 

175

Add: Amortization of acquired Rexam intangibles (a)

 

 

160

  Comparable Operating Earnings

 

 

1,265

Add: Depreciation and amortization

 

 

692

Less: Amortization of acquired Rexam intangibles (a)

 

 

(160)

Comparable EBITDA

 

$

1,797

 

 

 

 

Interest expense

 

$

(305)

 

 

 

 

Total debt at period end

 

$

7,118

Less: Cash and cash equivalents

 

 

(603)

Net Debt

 

$

6,515

 

 

 

 

Comparable EBITDA/Interest Expense (Interest Coverage)

 

 

5.9x

Net Debt/Comparable EBITDA

 

 

3.6x


(a)

For detailed information on these items, please see the respective quarterly filings and/or earnings releases, which can be found on our website at www.ball.com.

 

13

 


 

 

Notes to the Condensed Financial Statements (First Quarter 2019)

 

3. Non-U.S. GAAP Measures (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve

 

Less: Three

 

Add: Three

 

Twelve

 

 

 

Months Ended

 

Months Ended

 

Months Ended

 

Months Ended

 

 

 

December 31,

 

March 31,

 

March 31,

 

March 31,

 

($ in millions, except ratios)

 

2018

 

2018

 

2019

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to Ball Corporation

 

$

454

 

$

125

 

$

117

 

$

446

 

Add: Net earnings attributable to noncontrolling interests

 

 

(1)

 

 

 -

 

 

 -

 

 

(1)

 

Net earnings

 

 

453

 

 

125

 

 

117

 

 

445

 

Less: Equity in results of affiliates, net of tax

 

 

(5)

 

 

(7)

 

 

13

 

 

15

 

Add: Tax provision (benefit)

 

 

185

 

 

34

 

 

10

 

 

161

 

Earnings before taxes

 

 

633

 

 

152

 

 

140

 

 

621

 

Add: Total interest expense

 

 

302

 

 

74

 

 

81

 

 

309

 

Earnings before interest and taxes (EBIT)

 

 

935

 

 

226

 

 

221

 

 

930

 

Add: Business consolidation and other activities (a)

 

 

191

 

 

30

 

 

14

 

 

175

 

Add: Amortization of acquired Rexam intangibles (a)

 

 

164

 

 

44

 

 

40

 

 

160

 

Comparable Operating Earnings

 

 

1,290

 

 

300

 

 

275

 

 

1,265

 

Add: Depreciation and amortization

 

 

702

 

 

180

 

 

170

 

 

692

 

Less: Amortization of acquired Rexam intangibles (a)

 

 

(164)

 

 

(44)

 

 

(40)

 

 

(160)

 

Comparable EBITDA

 

$

1,828

 

$

436

 

$

405

 

$

1,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

(301)

 

$

(73)

 

$

(77)

 

$

(305)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt at period end

 

 

 

 

 

 

 

 

 

 

$

7,118

 

Less: Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

(603)

 

Net Debt

 

 

 

 

 

 

 

 

 

 

$

6,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable EBITDA/Interest Expense (Interest Coverage)

 

 

 

 

 

 

 

 

 

 

 

5.9

x

Net Debt/Comparable EBITDA

 

 

 

 

 

 

 

 

 

 

 

3.6

x


(a)

For detailed information on these items, please see the respective quarterly filings and/or earnings releases, which can be found on our website at www.ball.com.

14